Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.29% first-year return on $301k initial cash invested.
-19.29%
Cash On Cash
2.14%
Cap Rate
0.34
DSCR
$5,182
Rent
-$4,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,182 income − $10,021 expenses = $4,839 out of pocket
Investment Breakdown
|
Purchase Price
$1348k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,476
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,182
Total Expenses
$10,021
Mortgage P&I
136%
$7,040
Property Taxes
11%
$588
Home Insurance
9%
$490
HOA
3%
$142
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570